[NTPM] YoY Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[NTPM] NTPM HOLDINGS BHD
Announcement Date
20-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 21.26%
YoY- -30.15%
Quarter Report
Latest QR
Upcoming QR
NTPM's Result
NTPM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 701,877 648,009 609,400 550,297 540,576 481,208 445,549 7.86%
PBT 54,033 77,968 87,158 54,586 74,754 67,049 57,832 -1.12%
Tax -15,993 -23,414 -23,665 -15,297 -18,504 -18,642 -13,876 2.39%
NP 38,040 54,553 63,493 39,289 56,250 48,406 43,956 -2.37%
-
NP to SH 38,040 54,553 63,493 39,289 56,250 48,406 43,956 -2.37%
-
Tax Rate 29.60% 30.03% 27.15% 28.02% 24.75% 27.80% 23.99% -
Total Cost 663,837 593,456 545,906 511,008 484,325 432,801 401,593 8.72%
-
Net Worth 460,475 426,789 419,509 362,670 344,165 317,668 269,556 9.32%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 23,959 23,960 12,093 11,031 21,464 21,934 21,714 1.65%
Div Payout % 62.99% 43.92% 19.05% 28.08% 38.16% 45.31% 49.40% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 460,475 426,789 419,509 362,670 344,165 317,668 269,556 9.32%
NOSH 1,123,110 1,123,200 1,133,809 1,133,346 1,110,210 1,134,531 1,123,151 -0.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 5.42% 8.42% 10.42% 7.14% 10.41% 10.06% 9.87% -
ROE 8.26% 12.78% 15.14% 10.83% 16.34% 15.24% 16.31% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 62.49 57.70 53.75 48.56 48.69 42.41 39.67 7.86%
EPS 3.33 4.80 5.60 3.47 5.07 4.27 3.87 -2.47%
DPS 2.13 2.13 1.07 0.97 1.93 1.93 1.93 1.65%
NAPS 0.41 0.38 0.37 0.32 0.31 0.28 0.24 9.32%
Adjusted Per Share Value based on latest NOSH - 1,105,499
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 43.33 40.00 37.62 33.97 33.37 29.70 27.50 7.86%
EPS 2.35 3.37 3.92 2.43 3.47 2.99 2.71 -2.34%
DPS 1.48 1.48 0.75 0.68 1.32 1.35 1.34 1.66%
NAPS 0.2842 0.2635 0.259 0.2239 0.2124 0.1961 0.1664 9.32%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.58 0.85 0.915 0.655 0.83 0.45 0.50 -
P/RPS 0.93 1.47 1.70 1.35 1.70 1.06 1.26 -4.93%
P/EPS 17.12 17.50 16.34 18.89 16.38 10.55 12.78 4.98%
EY 5.84 5.71 6.12 5.29 6.10 9.48 7.83 -4.76%
DY 3.68 2.51 1.17 1.49 2.33 4.30 3.87 -0.83%
P/NAPS 1.41 2.24 2.47 2.05 2.68 1.61 2.08 -6.26%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 23/03/18 10/03/17 25/03/16 20/03/15 21/03/14 11/03/13 16/03/12 -
Price 0.525 0.85 1.06 0.72 0.85 0.48 0.51 -
P/RPS 0.84 1.47 1.97 1.48 1.75 1.13 1.29 -6.89%
P/EPS 15.50 17.50 18.93 20.77 16.78 11.25 13.03 2.93%
EY 6.45 5.71 5.28 4.81 5.96 8.89 7.67 -2.84%
DY 4.06 2.51 1.01 1.35 2.27 4.03 3.79 1.15%
P/NAPS 1.28 2.24 2.86 2.25 2.74 1.71 2.13 -8.13%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment